Highlights

[AVI] YoY Quarter Result on 2011-09-30 [#2]

Stock [AVI]: AVILLION BHD
Announcement Date 29-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 30-Sep-2011  [#2]
Profit Trend QoQ -     -35.44%    YoY -     -88.12%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 42,536 65,537 56,340 59,322 126,051 93,552 138,355 -17.84%
  YoY % -35.10% 16.32% -5.03% -52.94% 34.74% -32.38% -
  Horiz. % 30.74% 47.37% 40.72% 42.88% 91.11% 67.62% 100.00%
PBT 195 763 572 291 1,364 -204 2,341 -33.90%
  YoY % -74.44% 33.39% 96.56% -78.67% 768.63% -108.71% -
  Horiz. % 8.33% 32.59% 24.43% 12.43% 58.27% -8.71% 100.00%
Tax -117 -94 -348 -231 -313 -193 -262 -12.57%
  YoY % -24.47% 72.99% -50.65% 26.20% -62.18% 26.34% -
  Horiz. % 44.66% 35.88% 132.82% 88.17% 119.47% 73.66% 100.00%
NP 78 669 224 60 1,051 -397 2,079 -42.13%
  YoY % -88.34% 198.66% 273.33% -94.29% 364.74% -119.10% -
  Horiz. % 3.75% 32.18% 10.77% 2.89% 50.55% -19.10% 100.00%
NP to SH 94 446 317 153 1,288 -389 1,666 -38.06%
  YoY % -78.92% 40.69% 107.19% -88.12% 431.11% -123.35% -
  Horiz. % 5.64% 26.77% 19.03% 9.18% 77.31% -23.35% 100.00%
Tax Rate 60.00 % 12.32 % 60.84 % 79.38 % 22.95 % - % 11.19 % 32.28%
  YoY % 387.01% -79.75% -23.36% 245.88% 0.00% 0.00% -
  Horiz. % 536.19% 110.10% 543.70% 709.38% 205.09% 0.00% 100.00%
Total Cost 42,458 64,868 56,116 59,262 125,000 93,949 136,276 -17.66%
  YoY % -34.55% 15.60% -5.31% -52.59% 33.05% -31.06% -
  Horiz. % 31.16% 47.60% 41.18% 43.49% 91.73% 68.94% 100.00%
Net Worth 349,945 347,799 344,622 305,847 338,743 310,110 351,438 -0.07%
  YoY % 0.62% 0.92% 12.68% -9.71% 9.23% -11.76% -
  Horiz. % 99.58% 98.96% 98.06% 87.03% 96.39% 88.24% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 349,945 347,799 344,622 305,847 338,743 310,110 351,438 -0.07%
  YoY % 0.62% 0.92% 12.68% -9.71% 9.23% -11.76% -
  Horiz. % 99.58% 98.96% 98.06% 87.03% 96.39% 88.24% 100.00%
NOSH 858,552 858,552 858,552 765,000 858,666 777,999 876,842 -0.35%
  YoY % 0.00% 0.00% 12.23% -10.91% 10.37% -11.27% -
  Horiz. % 97.91% 97.91% 97.91% 87.24% 97.93% 88.73% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 0.18 % 1.02 % 0.40 % 0.10 % 0.83 % -0.42 % 1.50 % -29.76%
  YoY % -82.35% 155.00% 300.00% -87.95% 297.62% -128.00% -
  Horiz. % 12.00% 68.00% 26.67% 6.67% 55.33% -28.00% 100.00%
ROE 0.03 % 0.13 % 0.09 % 0.05 % 0.38 % -0.13 % 0.47 % -36.77%
  YoY % -76.92% 44.44% 80.00% -86.84% 392.31% -127.66% -
  Horiz. % 6.38% 27.66% 19.15% 10.64% 80.85% -27.66% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 4.95 7.63 6.56 7.75 14.68 12.02 15.78 -17.56%
  YoY % -35.12% 16.31% -15.35% -47.21% 22.13% -23.83% -
  Horiz. % 31.37% 48.35% 41.57% 49.11% 93.03% 76.17% 100.00%
EPS 0.01 0.05 0.04 0.02 0.15 -0.05 0.19 -38.77%
  YoY % -80.00% 25.00% 100.00% -86.67% 400.00% -126.32% -
  Horiz. % 5.26% 26.32% 21.05% 10.53% 78.95% -26.32% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4076 0.4051 0.4014 0.3998 0.3945 0.3986 0.4008 0.28%
  YoY % 0.62% 0.92% 0.40% 1.34% -1.03% -0.55% -
  Horiz. % 101.70% 101.07% 100.15% 99.75% 98.43% 99.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 944,406
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 4.50 6.94 5.97 6.28 13.35 9.91 14.65 -17.85%
  YoY % -35.16% 16.25% -4.94% -52.96% 34.71% -32.35% -
  Horiz. % 30.72% 47.37% 40.75% 42.87% 91.13% 67.65% 100.00%
EPS 0.01 0.05 0.03 0.02 0.14 -0.04 0.18 -38.21%
  YoY % -80.00% 66.67% 50.00% -85.71% 450.00% -122.22% -
  Horiz. % 5.56% 27.78% 16.67% 11.11% 77.78% -22.22% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3705 0.3683 0.3649 0.3239 0.3587 0.3284 0.3721 -0.07%
  YoY % 0.60% 0.93% 12.66% -9.70% 9.23% -11.74% -
  Horiz. % 99.57% 98.98% 98.07% 87.05% 96.40% 88.26% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.3900 0.3850 0.4000 0.4800 0.4000 0.4000 0.5000 -
P/RPS 7.87 5.04 6.10 6.19 2.72 3.33 3.17 16.36%
  YoY % 56.15% -17.38% -1.45% 127.57% -18.32% 5.05% -
  Horiz. % 248.26% 158.99% 192.43% 195.27% 85.80% 105.05% 100.00%
P/EPS 3,562.08 741.13 1,083.35 2,400.00 266.67 -800.00 263.16 54.35%
  YoY % 380.63% -31.59% -54.86% 799.99% 133.33% -404.00% -
  Horiz. % 1,353.58% 281.63% 411.67% 911.99% 101.33% -304.00% 100.00%
EY 0.03 0.13 0.09 0.04 0.38 -0.13 0.38 -34.49%
  YoY % -76.92% 44.44% 125.00% -89.47% 392.31% -134.21% -
  Horiz. % 7.89% 34.21% 23.68% 10.53% 100.00% -34.21% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.96 0.95 1.00 1.20 1.01 1.00 1.25 -4.30%
  YoY % 1.05% -5.00% -16.67% 18.81% 1.00% -20.00% -
  Horiz. % 76.80% 76.00% 80.00% 96.00% 80.80% 80.00% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 25/11/14 29/11/13 30/11/12 29/11/11 30/11/10 30/11/09 28/11/08 -
Price 0.3950 0.3850 0.4300 0.4800 0.5000 0.4100 0.5200 -
P/RPS 7.97 5.04 6.55 6.19 3.41 3.41 3.30 15.82%
  YoY % 58.13% -23.05% 5.82% 81.52% 0.00% 3.33% -
  Horiz. % 241.52% 152.73% 198.48% 187.58% 103.33% 103.33% 100.00%
P/EPS 3,607.75 741.13 1,164.60 2,400.00 333.33 -820.00 273.68 53.67%
  YoY % 386.79% -36.36% -51.47% 620.01% 140.65% -399.62% -
  Horiz. % 1,318.24% 270.80% 425.53% 876.94% 121.80% -299.62% 100.00%
EY 0.03 0.13 0.09 0.04 0.30 -0.12 0.37 -34.20%
  YoY % -76.92% 44.44% 125.00% -86.67% 350.00% -132.43% -
  Horiz. % 8.11% 35.14% 24.32% 10.81% 81.08% -32.43% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.97 0.95 1.07 1.20 1.27 1.03 1.30 -4.76%
  YoY % 2.11% -11.21% -10.83% -5.51% 23.30% -20.77% -
  Horiz. % 74.62% 73.08% 82.31% 92.31% 97.69% 79.23% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

551  376  631  906 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.12+0.005 
 KANGER 0.1850.00 
 VIVOCOM 1.14+0.13 
 BINTAI 0.83+0.035 
 KNM 0.205+0.005 
 BIOHLDG 0.32+0.005 
 TNLOGIS 0.87+0.105 
 TDM 0.29+0.025 
 SANICHI 0.06-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS